0001823144 false 0001823144 2023-03-01 2023-03-01 0001823144 us-gaap:CommonStockMember 2023-03-01 2023-03-01 0001823144 CMPO:RedeemableWarrantSeachWholeWarrantExercisableForOneShareOfClassACommonStockMember 2023-03-01 2023-03-01 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES 

SECURITIES AND EXCHANGE COMMISSION 

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): March 1, 2023

 

CompoSecure, Inc.

(Exact Name of Registrant as Specified in its Charter) 

 

Delaware   001-39687   85-2749902

(State or Other Jurisdiction
of Incorporation)

  (Commission
File Number)
  (IRS Employer
Identification No.)

 

309 Pierce Street

  Somerset, New Jersey

08873

(Address of Principal Executive Offices)

(Zip Code)

 

Registrant’s telephone number, including area code: (908) 518-0500

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Class A Common Stock, $0.0001 par value   CMPO   Nasdaq Global Market
Redeemable warrants, each whole warrant exercisable for one share of Class A Common Stock   CMPOW   Nasdaq Global Market

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

 

Emerging growth company x

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 

 

 

 

Item 2.02 Results of Operation and Financial Condition

 

On March 1, 2023, CompoSecure, Inc. (the “Company”) issued a press release announcing its financial results for the fourth quarter and fiscal year ended December 31, 2022 and provided an investor presentation to accompany the press release. Copies of the press release and the investor presentation are furnished herewith as Exhibits 99.1 and 99.2, respectively.*

 

Item 7.01 Regulation FD Disclosure

 

The information included under Item 2.02 of this Current Report on Form 8-K is incorporated into this Item 7.01 by reference.*

 

Item 9.01 Exhibits

 

(d) Exhibits

 

Exhibit No. Description
99.1 Press Release of the Company, dated March 1, 2023
99.2 Investor Presentation, dated March 2023
104 Cover Page Interactive Data File (embedded with the Inline XBRL document)

 

* The information in Items 2.02 and 7.01 of this Form 8-K shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  COMPOSECURE, INC.
   
Date: March 1, 2023 By: /s/Timothy Fitzsimmons
    Timothy Fitzsimmons
    Chief Financial Officer

 

 

 

 

Exhibit 99.1

 

 

CompoSecure Reports Record Full Year 2022 Financial Results 

and Issues 2023 Outlook

 

FY Net Sales up 41% to $378.5 Million; FY Net Income up 58% to $131.8 Million; FY Adj. EBITDA up 33% to $136.2 Million

 

Q4 Net Sales up 25% to $93.8 Million; Q4 Net Income up 12% to $22.4 Million; Q4 Adj. EBITDA up 44% to $30.6 Million

 

Expects 2023 Net Sales Between $400-$425 Million; Adj. EBITDA Between $145-$155 Million

 

SOMERSET, N.J., March 1, 2023 -- CompoSecure, Inc. (Nasdaq: CMPO), a leader in metal payment cards, security, and authentication solutions, today announced its financial and operating results for the fourth quarter and full year ended December 31, 2022.

 

“Our fourth quarter performance capped off a remarkable year for CompoSecure. For the full year 2022, we established records across all key financial metrics and demonstrated impressive domestic, international and fintech customer growth,” said Jon Wilk, President and CEO of CompoSecure. “Our ability to deliver these results despite the uncertain macroeconomic conditions speaks to the durability of our business driven by deep customer relationships, best-in-class products, and strong sales execution. Looking ahead, we are well positioned to continue driving organic growth, which is supported by positive card issuer trends. We also remain committed to prudent investments in product innovation across payment card and security technologies to deliver long term shareholder value.”

 

Full Year 2022 Financial Highlights (vs. FY 2021)

 

Net Sales: Net Sales increased 41% to $378.5 million compared to $267.9 million.

Gross Profit: Gross Profit increased 52% to $219.6 million or 58% of Net Sales, compared to $144.8 million or 54.1%.

Net Income/EPS: Net Income increased 58% to $131.8 million compared to $83.4 million. Net Income per share attributable to class A common stockholders was $1.21 (Basic) and $1.13 (Diluted).

Adjusted Net Income/Adjusted EPS: Adjusted Net Income (a non-GAAP measure) was $83.0 million. Adjusted EPS (a non-GAAP measure), which includes both class A and class B shares, was $1.10 (Basic) and $0.94 (Diluted) (see reconciliation of non-GAAP measures shown in table below).

 

1

 

 

Adjusted EBITDA: Adjusted EBITDA (a non-GAAP measure) increased 33% to $136.2 million compared to $102.3 million.

Balance Sheet: As of December 31, 2022, the Company had $13.6 million of cash and cash equivalents and $363 million of total debt, which includes $233 million of term loan, and $130 million of exchangeable notes.

Shares Outstanding: As of December 31, 2022, the Company had approximately 76.7 million shares outstanding which includes approximately 16.4 million class A shares and approximately 60.3 million class B shares (for more information on shares outstanding, both Basic and Diluted, please refer to the Company’s 10-K and the accompanying earnings presentation).

 

Q4 2022 Financial Highlights (vs. Q4 2021)

 

Net Sales: Net Sales increased 25% to $93.8 million compared to $75.3 million, with the increase primarily driven by strong sales execution, growth from new and existing programs, and continued international demand.

Gross Profit: Gross Profit increased 28% to $50.3 million or 53.6% of Net Sales, compared to $39.3 million or 52.2%. The increase in Gross Profit and margin was primarily driven by improved operational efficiencies and volume.

Net Income/EPS: Net Income increased 12% to $22.4 million compared to $20.0 million. Net Income per share attributable to class A common stockholders was $0.14 (Basic) and $0.14 (Diluted).

Adjusted Net Income/Adjusted EPS: Adjusted Net Income (a non-GAAP measure) was $17.7 million. Adjusted EPS (a non-GAAP measure), which includes both class A and class B shares, was $0.23 (Basic) and $0.20 (Diluted) (see reconciliation of non-GAAP measures shown in table below).

Adjusted EBITDA: Adjusted EBITDA (a non-GAAP measure) increased 44% to $30.6 million compared to $21.2 million, with the increase primarily driven by Net Sales growth, margin expansion, as well as managing investments related to Arculus.

 

Recent Operational Highlights

 

Enhanced security for cardholders:

oSecure Authentication – received approval from Visa and Mastercard to add secure authentication to payment cards using FIDO2 technology and working on pilots with several customers.

oBiometric Card includes a fingerprint sensor on a metal payment card delivering enhanced security at the point of a transaction.

oDynamic CVV – converts the 3-digit CVV code from a static number printed on the back of the metal card to a tiny e-ink screen that refreshes the CVV periodically.

Launched innovative payment card designs:

oLED Card – makes the issuing bank logo light up with LEDs when a contactless transaction is initiated at the point of sale.

 

2

 

 

oLux Glass™ Card – CompoSecure is the first to manufacture a transparent payment card made of Corning® Gorilla® Glass with a metal bezel.

oEcho Mirror™ Card – a buffed stainless-steel payment card with a mirror-like finish, and a protective coating.

Enhancing Arculus cold storage wallet B2B and B2C functionality to include support for more than 10K coins, superior security for card to mobile device communication, and expanded wallet connect and Defi access.

Successfully completed and received independent SOC 2 Type 2 audit attestation.

 

2023 Financial Outlook

 

CompoSecure expects Net Sales for the full year 2023 to range between $400-$425 million and expects Adjusted EBITDA in 2023 to range between $145-$155 million.

 

Conference Call

 

The Company will host a conference call and live audio webcast today at 5:00 p.m. Eastern time to discuss its financial and operational results, followed by a question-and-answer period.

 

Date: Wednesday, March 1, 2023

Time: 5:00 p.m. Eastern time

Dial-in registration link: here

Live webcast registration link: here

 

If you have any difficulty registering or connecting with the conference call, please contact Elevate IR at (720) 330-2829.

 

A live webcast and replay of the conference call will be available on the investor relations section of the Company’s website at https://ir.composecure.com/news-events/events.

 

About CompoSecure

 

Founded in 2000, CompoSecure (Nasdaq: CMPO) is a technology partner to market leaders, fintechs and consumers enabling trust for millions of people around the globe. The company combines elegance, simplicity and security to deliver exceptional experiences and peace of mind in the physical and digital world. CompoSecure’s innovative payment card technology and metal cards with Arculus security and authentication capabilities deliver unique, premium branded experiences, enable people to access and use their financial and digital assets, and ensure trust at the point of a transaction. For more information, please visit www.composecure.com and www.GetArculus.com.

 

3

 

 

Forward-Looking Statements

 

This press release contains forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. These statements are based on the beliefs and assumptions of management. Although the Company believes that its plans, intentions, and expectations reflected in or suggested by these forward-looking statements are reasonable, the Company cannot assure you that it will achieve or realize these plans, intentions, or expectations. Forward-looking statements are inherently subject to risks, uncertainties, and assumptions. Generally, statements that are not historical facts, including statements concerning the Company’s possible or assumed future actions, business strategies, events, or results of operations, are forward-looking statements. In some instances, these statements may be preceded by, followed by or include the words “believes,” “estimates,” “expects,” “projects,” “forecasts,” “may,” “will,” “should,” “seeks,” “plans,” “scheduled,” “anticipates” or “intends” or the negatives of these terms or variations of them or similar terminology. Forward-looking statements are not guarantees of performance. You should not put undue reliance on these statements which speak only as of the date hereof. You should understand that the following important factors, among others, could affect the Company’s future results and could cause those results or other outcomes to differ materially from those expressed or implied in the Company’s forward-looking statements: the outcome of any legal proceedings that may be instituted against the Company or others; the impacts of the ongoing COVID-19 pandemic; the ability of the Company to grow and manage growth profitably, maintain relationships with customers, compete within its industry and retain its key employees; the possibility that the Company may be adversely impacted by other economic conditions (including the rapidly evolving conflict between Russian and the Ukraine), business, and/or competitive factors; future exchange and interest rates; and other risks and uncertainties included under “Risk Factors” in other Company filings that have been made or will be made with the Securities and Exchange Commission. The Company undertakes no obligations to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

Use of Non-GAAP Financial Measures

 

This press release includes certain non-GAAP financial measures that are not prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and that may be different from non-GAAP financial measures used by other companies. The Company believes EBITDA, Adjusted EBITDA, Adjusted Net Income and Adjusted EPS are useful to investors in evaluating the Company’s financial performance. The Company uses these measures internally to establish forecasts, budgets and operational goals to manage and monitor its business, as well as evaluate its underlying historical performance and to measure incentive compensation, as we believe that these non-GAAP financial measures depict the true performance of the business by encompassing only relevant and controllable events, enabling the Company to evaluate and plan more effectively for the future. Due to the forward-looking nature of the financial guidance included above, specific quantification of the charges excluded from the non-GAAP financial measures included in such financial guidance, including with respect to depreciation, amortization, interest, and taxes, that would be required to reconcile the non GAAP financial measures included in such financial guidance to GAAP measures are not available, so it is not feasible to provide accurate forecasted non-GAAP reconciliations without unreasonable effort. Consequently, no disclosure of estimated comparable GAAP measures is included, and no reconciliation of the forward looking non-GAAP financial measures is included. In addition, the Company’s debt agreements contain covenants that use a variation of these measures for purposes of determining debt covenant compliance. The Company believes that investors should have access to the same set of tools that its management uses in analyzing operating results. EBITDA, Adjusted EBITDA, Adjusted Net Income and Adjusted EPS should not be considered as measures of financial performance under U.S. GAAP, and the items excluded from EBITDA, Adjusted EBITDA, Adjusted Net Income and Adjusted EPS are significant components in understanding and assessing the Company’s financial performance. Accordingly, these key business metrics have limitations as an analytical tool. They should not be considered as an alternative to net income or any other performance measures derived in accordance with U.S. GAAP or as an alternative to cash flows from operating activities as a measure of the Company’s liquidity and may be different from similarly titled non-GAAP measures used by other companies. Please refer to the tables below for the reconciliation of GAAP measures to these non-GAAP measures for the quarters and years ended December 31, 2022 and December 31, 2021.

 

4

 

 

Corporate Contact

Anthony Piniella

Head of Communications, CompoSecure

(908) 898-8887

apiniella@composecure.com

 

Investor Relations Contact

Sean Mansouri, CFA

Elevate IR

(720) 330-2829

ir@composecure.com

 

5

 

 

 

CompoSecure, Inc.

Condensed Consolidated Balance Sheet Data

(in thousands)

 

   December 31, 2022   December 31, 2021 
   (unaudited)     
ASSETS          
Cash and cash equivalents  $13,642   $21,944 
Accounts Receivable, net   37,272    27,925 
Inventories   42,374    25,806 
Prepaid expenses and other current assets   3,824    2,596 
Property and equipment, net   22,655    22,177 
Right of use asset, net   8,932    5,246 
Deferred tax asset   25,569    25,650 
Derivative asset - interest rate swap   8,651    - 
Deposits and other assets   24    10 
TOTAL ASSETS  $162,943   $131,354 
           
LIABILITIES AND STOCKHOLDERS' EQUITY          
Current portion of long-term debt  $14,372    12,500 
Current portion of lease liabilities   1,846    1,119 
Accounts payable   7,127    7,058 
Accrued expenses   10,154    10,131 
Deferred issuance costs   -    23,107 
Commission payable   3,317    3,089 
Bonus payable   8,177    3,512 
Long-term debt, net of deferred finance costs   216,276    233,132 
Convertible notes, net of debt discount   127,348    126,897 
Derivative liability - convertible notes   285    552 
Warrant liability   16,341    35,271 
Line of credit   -    15,000 
Earnout liability   15,090    38,427 
Lease liabilities   7,766    4,709 
Tax receivable agreement liability   26,842    24,500 
Total stockholders' (deficit)   (291,998)   (407,650)
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $162,943   $131,354 

 

6

 

 

CompoSecure, Inc.

Consolidated Statements of Operations

(in thousands, except per share amounts)

(unaudited)

 

   Three Months Ended December 31,   Years Ended December 31, 
   2022   2021   2022   2021 
Net sales  $93,790   $75,300   $378,476   $267,948 
                     
Operating expenses:                    
Cost of sales   43,514    36,025    158,832    123,099 
Selling, General and administrative   25,425    30,076    104,749    63,424 
Total operating expenses   68,939    66,101    263,581    186,523 
                     
Income from operations   24,851    9,199    114,895    81,425 
                     
Total other income (expense), net   (1,872)   9,962    21,280    1,132 
Income before income taxes   22,979    19,161    136,175    82,557 
Income tax provision   (622)   857    (4,360)   857 
Net income   22,357    20,018    131,815    83,414 
                     
Net income attributable to non-controlling interests   20,113    16,864    113,158    80,260 
Net income attributable to CompoSecure, Inc  $2,243   $3,154   $18,657   $3,154 
                     
Net income per share attributable to Class A common stockholders -basic  $0.14   $0.21   $1.21   $0.21 
Net income per share attributable to Class A common stockholders - diluted  $0.14   $0.12   $1.13   $0.12 
                     
Weighted average shared used to compute net income per share attributable to Class A common stockholders - basic   16,059    14,930    15,372    14,930 
Weighted average shared used to compute net income per share attributable to Class A common stockholders - diluted   16,059    94,570    32,555    94,570 

  

7

 

 

CompoSecure, Inc.

Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

   Year Ended December 31, 
   2022   2021 
CASH FLOWS FROM OPERATING ACTIVITES:          
Net income  $131,815   $83,414 
Adjustments to reconcile net income to net cash provided by operating activities          
Depreciation   8,575    10,428 
Equity-based compensation expense   11,465    6,113 
Amortization of deferred finance costs   2,345    1,654 
Inventory Reserve   1,668    600 
Change in fair value of earnout consideration liability   (23,337)   (9,575)
Revaluation of warrant liability   (18,930)   (3,485)
Change in fair value of derivative liability   (266)   - 
Deferred tax expense (benefit)   3,193    (857)
Changes in assets and liabilities          
Accounts receivable   (9,347)   (19,133)
Inventories   (18,237)   3,792 
Prepaid expenses and other assets   (1,228)   (1,519)
Accounts payable   68    4,637 
Deposits   (14)   - 
Accrued expenses   23    1,665 
Other liabilities   4,990    46 
Net cash provided by operating activities   92,783    77,780 
CASH FLOWS FROM INVESTING ACTIVITIES:          
Acquisition of property and equipment   (9,053)   (4,746)
Net cash used in investing activities   (9,053)   (4,746)
CASH FLOWS FROM FINANCING ACTIVITIES:          
Business combination and PIPE financing   -    60,826 
Proceeds from convertible notes   -    127,400 
Proceeds from employee stock purchase plan and exercise of equity awards   82    - 
Proceeds from Term Loan   -    250,000 
Payment of line of credit   (15,000)   (5,000)
Deferred finance costs related to debt origination   -    (1,860)
Payment of term loan   (16,878)   (240,000)
Payment of Tax receivable agreement liability   (110)   - 
Distributions pursuant to the business combination   -    (218,300)
Distributions to Holdings's members   (36,293)   (22,334)
Payment of issuance cost related to business combination   (23,833)   (15,244)
Net cash used in financing activities   (92,032)   (64,512)
Net decrease in cash and cash equivalents   (8,302)   8,522 
Cash and cash equivalents, beginning of period   21,944    13,422 
Cash and cash equivalents, end of period  $13,642   $21,944 
           
Supplementary disclosure of cash flow information          
Cash paid for interest expense  $21,379   $10,101 
Supplemental disclosure of non-cash financing activity:          
Derivative asset - interest rate swap  $8,651   $- 
Issuance costs payable  $-   $23,107 

 

8

 

 

CompoSecure, Inc.

Non-GAAP Adjusted EBITDA Reconciliation

(in thousands)

(unaudited)

 

   Three Months Ended December 31,   Years Ended December 31, 
   2022   2021   2022   2021 
Net income  $22,357   $20,018   $131,815   $83,414 
Add:                    
Depreciation   1,998    2,615    8,575    10,428 
Interest expense, net   6,182    3,098    22,544    11,928 
Taxes   622    (857)   4,360    (857)
EBITDA  $31,159   $24,874   $167,294   $104,913 
Special management bonus expense   -    4,384    -    4,384 
Equity compensation expense   3,730    4,989    11,465    6,113 
Mark to market adjustments (1)   (4,310)   (13,060)   (42,533)   (13,060)
Adjusted EBITDA  $30,579   $21,187   $136,226   $102,350 

 

(1) Includes the changes in fair value of warrant liability, derivative liabilities and earnout consideration liability.

 

9

 

 

CompoSecure, Inc.

Non-GAAP Adjusted EPS Reconciliation

(in thousands)

(unaudited)

 

   Three Months Ended December 31,   Year Ended December 31, 
   2022   2022 
         
   (in thousands) except per share amounts 
   Basic   Diluted   Basic   Diluted 
Net income  $22,357   $22,357   $131,815   $131,815 
Add: provision for income taxes   622    622    4,360    4,360 
Income before Income taxes   22,979    22,979    136,175    136,175 
Income tax expense (1)   (4,784)   (4,784)   (22,423)   (22,423)
Adjusted net income   18,195    18,195    113,752    113,752 
Less: mark-to-market adjustments (2)   (4,227)   (4,227)   (42,267)   (42,267)
Add: stock-based compensation   3,730    3,730    11,465    11,465 
Adjusted net income  $17,698   $17,698   $82,950   $82,950 
Common shares outstanding used in  computing earnings per share, basic:                    
Class A and Class B common shares (3)   76,384    76,384    75,697    75,697 
Common shares outstanding used in computing earnings per share, diluted:                    
Warrants (Public and Private) (4)   -    8,094    -    8,094 
Options and restricted common shares   -    3,859    -    4,183 
Total Shares outstanding used in computing adjusted earnings per share   76,384    88,337    75,697    87,974 
                     
Adjusted earnings per share (5)  $0.23   $0.20   $1.10   $0.94 

 

1) Calculated using the Company's blended tax rate.

2) Includes the changes in fair value of warrant liability and earnout consideration liability.

3) Assumes both Class A shares and Class B shares participate in earnings and are outstanding at the end of the period.

4) Assumes treasury stock method, valuation at assumed fair market value of $18.00.

5) The Company did not include the effect of Exchangeable Notes to its total shares outstanding used in diluted adjusted net income per share.

 

###

 

10

Exhibit 99.2
 

GRAPHIC

GRAPHIC

2

GRAPHIC

3

GRAPHIC

•••••••

GRAPHIC

-40% -30% -20% -10% 0% 10% 20% 30% 40% 50% 60% Q1 '20 Q2 '20 Q3 '20 Q4 '20 Q1 '21 Q2 '21 Q3 '21 Q4 '21 Q1 '22 Q2 '22 Q3 '22 Q4 '22 American Express JP Morgan Chase Online In-Store Other Digital Wallet Debit/Credit/Store/ Gift Card

GRAPHIC

Q3 '19 Q4 '19 Q1 '20 Q2 '20 Q3 '20 Q4 '20 Q1 '21 Q2 '21 Q3 '21 Q4 '21 Q1 '22 Q2 '22 Q3 '22 Q4 '22 $0.0 $0.5 $1.0 $1.5 $2.0 $2.5 $3.0 $3.5 New Cards (MM) Marketing & Business Development Spend ($B)

GRAPHIC

GRAPHIC

GRAPHIC

GRAPHIC

0% 10% 20% 30% 40% 50% 60% 70% Password PIN Code One-Time Password Security Questions Email Address Responding to Email/Text to Prove Ownership Phone Number Answering Questions Related to Private Information Home Address Providing Identification in Person Providing Digital Identification Receiving a Call from the Provider for Additional Information Multifactor Authentication Biometrics Use Of Use Of And Preference

GRAPHIC

••••••

GRAPHIC

GRAPHIC

GRAPHIC

GRAPHIC

GRAPHIC

Q4 21 Q1 22 Q2 22 Q3 22 Q4 22 International Domestic

GRAPHIC

GRAPHIC

GRAPHIC

GRAPHIC

GRAPHIC

21

GRAPHIC

GRAPHIC

GRAPHIC

($mm) Q4 2022A Q4 2021 Assets Current Assets Cash & cash equivalents $14 $22 Accounts receivable, net 37 28 Inventories 42 26 Prepaid expenses and other Current assets 4 3 Total Current Assets 97 78 Property and equipment, net 23 22 Deferred tax assets 26 26 Other assets 18 5 Total assets $163 $131 Liabilities and Members' Equity Current Liabilities Accounts payable $7 $7 Accrued expenses 10 40 Other current liabilities 13 1 Current portion of long-term debt 14 13 Total current liabilities 45 61 Long-term debt, net of deferred finance costs 216 233 Line of credit 0 15 Convertible Debt, net of debt discount 128 127 Other liabilities 66 103 Total liabilities $455 $539 Members' Equity (292) (408) Total liabilities and members' equity $163 $131

GRAPHIC

($mm) Q4 2022A Q4 2021A FY 2022A FY 2021A Revenue Net Sales $94 $75 $378 $268 Cost of Sales (44) (36) (159) (123) Gross Profit $50 $39 $220 $145 Operating Expenses Selling, general and administrative (25) (30) (105) (63) Income from operations $25 $9 $115 $81 Other expense Other income (expense), net (2) 11 17 2 Net Income $22 $20 $132 $83 Q4 FY

GRAPHIC

($mm) FY 2022A FY 2021A Cash flows from operating activities Net income $132 $83 Depreciation 9 10 Equity compensation expense 11 6 Inventory reserve 2 1 Amortization of deferred finance costs 2 2 Mark-to-market adjustments (23) (10) Change in assets and liabilities (19) (3) Accounts receivable (9) (19) Inventories (18) 4 Prepaid expenses and other assets (1) (2) Other liabilities 8 4 Accrued expenses 0 2 Net cash provided by operating activities $93 $78 Cash flows rom investing activities Acquisition of property and equipment (9) (5) Net cash used in investing activities ($9) ($5) Cash flows from financing activities Business combination and PIPE financing 61 Proceeds from convertible notes 127 Proceeds from employee stock purchase plan and exercise of equity awards 0 Proceeds from line of credit 0 0 Payment of line of credit (15) (5) Proceeds from term loan 0 250 Payment of Tax receivable agreement liability (0) Payment of term loan (17) (240) Distributions 0 (218) Deferred finance costs related to debt origination 0 (2) Issuance cost related to business combination (24) (15) Tax Distribution to members (36) (22) Net cash used in financing activities ($92) ($65) Net increase (decrease) cash, cash equivalents and restricted cash (8) 9 Cash, cash equivalents and restricted cash, beginning of year $22 $13 Cash, cash equivalents and restricted cash, end of year $14 $22 Supplementary disclosure of cash flow information Cash paid during the year for interest 21 10 Issuance costs payable 23 Derivative asset - interest rate swap 9

GRAPHIC

$mm Q4 2022A Q4 2021A FY 2022A FY 2021A Net Income $22 $20 $132 $83 Interest Expense 6 3 23 12 Depreciation and Amortization 2 3 9 10 Taxes 1 -1 4 -1 Unadjusted EBITDA $31 $25 $167 $105 Non-Cash Stock Comp Expense 4 4 11 10 Mark-to-market Adjustments -4 -8 -43 -13 Total EBITDA Adjustments ($1) ($4) ($31) ($3) Adjusted EBITDA $31 $21 $136 $102 Adjusted EBITDA % 33% 28% 36% 38%

GRAPHIC

($mm) BASIC DILUTED BASIC DILUTED GAAP Net Income $22.4 $22.4 $131.8 $131.8 Add back tax provision 0.6 0.6 4.4 4.4 Tax Provision on 100% of Taxable Income -4.8 -4.8 -22.4 -22.4 Adjusted Net Income $18.2 $18.2 $113.8 $113.8 Fair Value and Stock Based Compensation Adjustment -$0.5 -$0.5 -$30.8 -$30.8 Adjusted Net Income $17.7 $17.7 $83.0 $83.0 Class A + Class B Shares 76.4 76.4 75.7 75.7 Public & Private Warrants1 - 8.1 - 8.1 Dilutive Equity Awards2 - 3.9 - 4.2 Total Shares 76.4 88.3 75.7 88.0 EPS $0.23 $0.20 $1.10 $0.94 Three months ended 12/31/2022 Twelve months ended 12/31/2022